Evaxion (EVAX) F-1: 769K ADS resale tied to EIB warrants
Evaxion A/S has filed an F-1 to register up to 38,450,000 ordinary shares, represented by 769,000 ADSs, for resale by the European Investment Bank following a debt-for-warrants settlement.
Evaxion A/S has filed an F-1 to register up to 38,450,000 ordinary shares, represented by 769,000 ADSs, for resale by the European Investment Bank following a debt-for-warrants settlement.
The registered shares are issuable upon exercise of EIB warrants at DKK 0.25 per ordinary share; Evaxion already obtained cancellation of €3.5 million of EIB debt and may receive up to DKK 9,612,500 (about $1.5 million) if the warrants are fully exercised.
Evaxion is a clinical-stage AI-immunology vaccine developer, with 2024 revenue of $3.3 million and a net loss of $10.6 million, and reported cash and cash equivalents of $10.6 million and total equity of $16.6 million as of September 30, 2025.
Positive
- None.
Negative
- None.
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
What is Evaxion (EVAX) registering in this F-1 filing?
Does Evaxion receive proceeds from the resale of these EVAX ADSs?
What were Evaxion’s recent financial results?
How did the EIB debt settlement affect Evaxion?
What is the ratio and Nasdaq symbol for Evaxion ADSs?
How many Evaxion shares and ADSs will be outstanding after warrant exercise?
What are Evaxion’s main business activities?
AI-generated analysis. How Rhea-AI works. Not financial advice.
SECURITIES AND EXCHANGE COMMISSION
UNDER
THE SECURITIES ACT OF 1933
(Exact name of Registrant as specified in its charter)
| |
The Kingdom of Denmark
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial Classification Code Number) |
| |
Not applicable
(IRS Employer
Identification Number) |
|
2970 Hørsholm
Denmark
Telephone: +45 31 31 97 53
Interim Chief
Executive Officer
Evaxion A/S
2970 Hørsholm
Denmark
Telephone: +45 31 31 97 53
| |
Michael D. Baird
Duane Morris LLP 22 Vanderbilt 335 Madison Avenue, 23rd Floor New York, NY 10017-4669 New York, NY 10169 Telephone: (212) 818-9200 |
| |
Lars Lüthjohan
Mazanti-Andersen AdvokatPartnerselskab Amaliegade 10 DK-1256 Copenhagen K Denmark Telephone: +45 3314 3536 |
|
769,000 AMERICAN DEPOSITARY SHARES
| | | |
PAGE
|
| |||
|
ABOUT THIS PROSPECTUS
|
| | | | ii | | |
|
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | iv | | |
|
PROSPECTUS SUMMARY
|
| | | | 1 | | |
|
THE OFFERING
|
| | | | 5 | | |
|
SUMMARY CONSOLIDATED FINANCIAL DATA
|
| | | | 7 | | |
|
RISK FACTORS
|
| | | | 9 | | |
|
DIVIDEND POLICY
|
| | | | 11 | | |
|
MARKET, INDUSTRY AND OTHER DATA
|
| | | | 11 | | |
|
USE OF PROCEEDS
|
| | | | 12 | | |
|
CAPITALIZATION
|
| | | | 13 | | |
|
PRIVATE PLACEMENT OF WARRANTS
|
| | | | 14 | | |
|
SELLING SHAREHOLDER
|
| | | | 15 | | |
|
DESCRIPTION OF SHARE CAPITAL AND ARTICLES OF ASSOCIATION
|
| | | | 17 | | |
|
DESCRIPTION OF AMERICAN DEPOSITARY SHARES
|
| | | | 36 | | |
|
MATERIAL INCOME TAX CONSIDERATIONS
|
| | | | 44 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 55 | | |
|
EXPENSES OF THE OFFERING
|
| | | | 57 | | |
|
LEGAL MATTERS
|
| | | | 58 | | |
|
EXPERTS
|
| | | | 58 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 59 | | |
|
INFORMATION INCORPORATED BY REFERENCE
|
| | | | 60 | | |
| | | |
For The Year Ended December 31,
|
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| | | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||
| Revenue | | | | | 3,344 | | | | | | 73 | | | | | | — | | |
|
Research and development expenses
|
| | | | (10,457) | | | | | | (11,916) | | | | | | (17,056) | | |
|
General and administrative expenses
|
| | | | (7,619) | | | | | | (10,354) | | | | | | (8,208) | | |
|
Operating loss
|
| | | | (14,732) | | | | | | (22,197) | | | | | | (25,264) | | |
|
Finance income
|
| | | | 6,500 | | | | | | 963 | | | | | | 2,831 | | |
|
Finance expenses
|
| | | | (3,123) | | | | | | (1,681) | | | | | | (1,508) | | |
|
Net loss before tax
|
| | | | (11,355) | | | | | | (22,915) | | | | | | (23,941) | | |
|
Income taxes
|
| | | | 788 | | | | | | 790 | | | | | | 772 | | |
|
Net loss for the period
|
| | | | (10,567) | | | | | | (22,125) | | | | | | (23,169) | | |
|
Net loss attributable to equity holders of Evaxion Biotech A/S
|
| | | | (10,567) | | | | | | (22,125) | | | | | | (23,169) | | |
|
Loss per share – basic and diluted
|
| | | | (0.20) | | | | | | (0.81) | | | | | | (0.98) | | |
|
Number of shares used for calculation (basic and diluted)
|
| | | | 53,644,483 | | | | | | 27,335,829 | | | | | | 23,638,685 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(USD in thousands, except per share amounts)
|
| |||||||||||||||
|
Revenue
|
| | | | 37 | | | | | | 205 | | | | | | — | | |
|
Research and development
|
| | | | (4,321) | | | | | | (5,588) | | | | | | (6,788) | | |
|
General and administrative
|
| | | | (3,924) | | | | | | (3,594) | | | | | | (5,283) | | |
|
Operating loss
|
| | | | (8,208) | | | | | | (8,977) | | | | | | (12,071) | | |
|
Finance income
|
| | | | 3,039 | | | | | | 5,838 | | | | | | 332 | | |
|
Finance expenses
|
| | | | (1,629) | | | | | | (2,282) | | | | | | (604) | | |
|
Net loss before tax
|
| | | | (6,798) | | | | | | (5,421) | | | | | | (12,343) | | |
|
Income tax benefit
|
| | | | 387 | | | | | | 417 | | | | | | 419 | | |
|
Net loss for the period
|
| | | | (6,411) | | | | | | (5,004) | | | | | | (11,924) | | |
|
Net loss attributable to shareholders of Evaxion Biotech A/S
|
| | | | (6,411) | | | | | | (5,004) | | | | | | (11,924) | | |
|
Loss per share – basic and diluted
|
| | | | (0.03) | | | | | | (0.10) | | | | | | (0.46) | | |
| | | |
Nine Months Ended Sep 30,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Revenue
|
| | | | 7,528 | | | | | | 3,222 | | | | | | — | | |
|
Research and development
|
| | | | (7,415) | | | | | | (8,202) | | | | | | (9,618) | | |
|
General and administrative
|
| | | | (5,295) | | | | | | (5,728) | | | | | | (8,215) | | |
|
Operating gain / loss
|
| | | | (5,182) | | | | | | (10,708) | | | | | | (17,833) | | |
|
Finance income
|
| | | | 5,729 | | | | | | 5,922 | | | | | | 404 | | |
|
Finance expenses
|
| | | | (2,988) | | | | | | (2,665) | | | | | | (786) | | |
|
Net gain/ loss before tax
|
| | | | (2,442) | | | | | | (7,451) | | | | | | (18,215) | | |
|
Income tax benefit
|
| | | | 652 | | | | | | 513 | | | | | | 613 | | |
|
Net gain / loss for the period
|
| | | | (1,789) | | | | | | (6,938) | | | | | | (17,602) | | |
|
Net loss attributable to shareholders of Evaxion A/S
|
| | | | (1,789) | | | | | | (6,938) | | | | | | (17,602) | | |
|
Loss per share – basic and diluted
|
| | | | (0.01) | | | | | | (0.13) | | | | | | (0.66) | | |
| | | |
Sep 30, 2025
|
| |
June 30, 2025
|
| |
Dec 31, 2024
|
| |||||||||
|
Cash and cash equivalents
|
| | | | 10,572 | | | | | | 14,746 | | | | | | 5,952 | | |
|
Total assets
|
| | | | 29,737 | | | | | | 22,449 | | | | | | 12,485 | | |
|
Total liabilities
|
| | | | 13,138 | | | | | | 16,223 | | | | | | 14,137 | | |
|
Share Capital
|
| | | | 13,813 | | | | | | 11,823 | | | | | | 10,516 | | |
|
Other reserves
|
| | | | 130,108 | | | | | | 121,778 | | | | | | 106,369 | | |
|
Accumulated deficit
|
| | | | (127,322) | | | | | | (124,943) | | | | | | (118,537) | | |
|
Total equity
|
| | | | 16,599 | | | | | | 6,226 | | | | | | 1,652 | | |
|
Total liabilities and equity
|
| | | | 29,737 | | | | | | 22,449 | | | | | | 12,485 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| | | | ||||||
|
Cash and cash equivalents
|
| | | | 10,572 | | | | | | 5,952 | | | | ||
|
Total assets
|
| | | | 29,737 | | | | | | 12,485 | | | | ||
|
Total liabilities
|
| | | | 13,138 | | | | | | 14,137 | | | | ||
|
Share capital
|
| | | | 13,813 | | | | | | 10,516 | | | | ||
|
Other reserves
|
| | | | 130,108 | | | | | | 106,369 | | | | ||
|
Accumulated deficit
|
| | | | (127,322) | | | | | | (118,537) | | | | ||
|
Total equity
|
| | | | 16,599 | | | | | | (1,652) | | | | ||
| | | |
Number of
Ordinary Shares owned prior to Offering(1) |
| |
Maximum
Number of Ordinary Shares Represented by ADSs to be Sold Pursuant to this Prospectus |
| |
Number of
Ordinary Shares Owned After Offering(2) |
| |||||||||||||||||||||
|
Name of Selling Shareholder
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||
|
European Investment Bank(3)
|
| | | | 38,823,127 | | | | | | 9.31 | | | | | | 38,450,000 | | | | | | 373,127 | | | | |
|
*
|
| |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
August 2008
|
| | Formation (Nominal DKK 1) | | | | | 250,000 | | | | | | 1.00 | | |
|
March 2014
|
| | Cash contribution (Nominal DKK 1) | | | | | 268,148 | | | | | | 120.00 | | |
|
December 2014
|
| | Cash contribution (Nominal DKK 1) | | | | | 316,751 | | | | | | 178.22 | | |
|
December 2015
|
| | Cash contribution (Nominal DKK 1) | | | | | 336,549 | | | | | | 435.76 | | |
|
March 2016
|
| | Cash contribution (Nominal DKK 1) | | | | | 342,880 | | | | | | 432.12 | | |
|
September 2017
|
| | Cash contribution (Nominal DKK 1) | | | | | 358,806 | | | | | | 1,034.75 | | |
|
March 2019
|
| | Transfer of reserves (Nominal DKK 1) | | | | | 717,612 | | | | | | 1.00 | | |
|
July 2019
|
| |
Cash contribution and debt conversion (Nominal DKK 2)
|
| | | | 836,994 | | | | | | 914.71(avg) | | |
|
December 2019
|
| | Cash contribution (Nominal DKK 1) | | | | | 843,564 | | | | | | 1,037.50 | | |
|
September 2020
|
| | Cash contribution (Nominal DKK 1) | | | | | 884,974 | | | | | | 1,002.90 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
October 2020
|
| | Cash contribution (Nominal DKK 1) | | | | | 899,926 | | | | | | 1,008.45 | | |
|
January 2021
|
| | Share split 2-for-1 (Nominal DKK 1) | | | | | 899,926 | | | | | | — | | |
|
January 2021
|
| | Bonus share issuance 17-for-1(Nominal DKK 1) | | | | | 16,198,668 | | | | | | — | | |
|
February 2021
|
| |
Initial public offering (3,000,000 ADSs* / 3,000,000 new share issue)
|
| | | | 19,198,668 | | | | | | 61.99 | | |
|
November 2021
|
| |
Follow-on public offering (3,942,856 ADSs* / 3,942,856 new share issue)
|
| | | | 23,141,524 | | | | | | 45.00 | | |
|
November 2021
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,184,656 | | | | | | 1.00 | | |
|
November 2021
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,203,808 | | | | | | 1.00 | | |
|
April 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,257,880 | | | | | | 1.00 | | |
|
June 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 23,350,193 | | | | | | 1.00 | | |
|
June 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,387,858 | | | | | | 1.00 | | |
|
June 2022
|
| | Conversion of Debt (Nominal DKK 1) | | | | | 23,816,430 | | | | | | 19.54 | | |
|
June 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,833,694 | | | | | | 1.00 | | |
|
August 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,926,007 | | | | | | 1.00 | | |
|
August 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,967,092 | | | | | | 1.00 | | |
|
September 2022
|
| | Cash Contribution (Nominal DKK 1) | | | | | 23,977,928 | | | | | | 1.00 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (23,405 ADSs* / 23,405 new share issue)
|
| | | | 24,001,333 | | | | | | 21.67 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (26,396 ADSs* / 26,396 new share issue)
|
| | | | 24,027,729 | | | | | | 21.83 | | |
|
October 2022
|
| |
JonesTrading Sales Agreement (64,601 ADSs* / 64,601 new share issue)
|
| | | | 24,092,330 | | | | | | 22.60 | | |
|
December 2022
|
| | Cash contribution (Nominal DKK 1) | | | | | 24,134,963 | | | | | | 1.00 | | |
|
December 2022
|
| |
JonesTrading Sales Agreement (4,450 ADSs* / 4,450 new share issue)
|
| | | | 24,139,413 | | | | | | 15.62 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (186,584 ADSs* / 186,584 new share issue)
|
| | | | 24,325,997 | | | | | | 13.82 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (447,829 ADSs* / 447,829 new share issue)
|
| | | | 24,773,826 | | | | | | 13.40 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (94,278 ADSs* / 94,278 new share issue)
|
| | | | 24,868,104 | | | | | | 12.59 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (259,407 ADSs* / 259,407 new share issue)
|
| | | | 25,127,511 | | | | | | 12.24 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (79,657 ADSs* / 79,657 new share issue)
|
| | | | 25,207,168 | | | | | | 11.47 | | |
|
January 2023
|
| |
JonesTrading Sales Agreement (71,678 ADSs* / 61,678 new share issue)
|
| | | | 25,278,846 | | | | | | 11.19 | | |
|
February 2023
|
| |
JonesTrading Sales Agreement (96,271 ADSs* / 96,271 new share issue)
|
| | | | 25,375,117 | | | | | | 12.42 | | |
|
February 2023
|
| |
JonesTrading Sales Agreement (1,003,802 ADSs* / 1,003,802 new share issue)
|
| | | | 26,378,919 | | | | | | 13.86 | | |
|
February 2023
|
| |
JonesTrading Sales Agreement (42,808 ADSs* / 42,808 new share issue)
|
| | | | 26,421,727 | | | | | | 11.79 | | |
|
March 2023
|
| |
JonesTrading Sales Agreement (16,280 ADSs* / 16,280 new share issue)
|
| | | | 26,438,007 | | | | | | 8.94 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
May 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,572,737 | | | | | | 1.00 | | |
|
May 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,623,862 | | | | | | 1.00 | | |
|
June 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 26,773,862 | | | | | | 1.00 | | |
|
June 2023
|
| |
JonesTrading Sales Agreement (861,614 ADSs* / 861,614 new share issue
|
| | | | 27,635,476 | | | | | | 12.03 | | |
|
June 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 27,640,300 | | | | | | 1.00 | | |
|
July 2023
|
| |
JonesTrading Sales Agreement (11,348 ADSs* / 11,348 new share issue)
|
| | | | 27,651,648 | | | | | | 8,43 | | |
|
September 2023
|
| | Cash Contribution (Nominal DKK 1) | | | | | 27,662,484 | | | | | | 1.00 | | |
|
September 2023
|
| |
JonesTrading Sales Agreement (54,099 ADSs* / 54,099 new share issue)
|
| | | | 27,716,583 | | | | | | 5.50 | | |
|
September 2023
|
| |
JonesTrading Sales Agreement (51,750 ADSs* / 51,750 new share issue)
|
| | | | 27,768,333 | | | | | | 5.33 | | |
|
September 2023
|
| |
JonesTrading Sales Agreement (45,807 ADSs* / 45,807 new share issue)
|
| | | | 27,814,140 | | | | | | 5.29 | | |
|
October 2023
|
| |
JonesTrading Sales Agreement (54,829 ADSs* / 54,829 new share issue)
|
| | | | 27,868,969 | | | | | | 6.04 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (50,281 ADSs* / 50,281 new share issue)
|
| | | | 27,919,250 | | | | | | 7.92 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (19,387 ADSs* / 19,387 new share issue)
|
| | | | 27,938,637 | | | | | | 4.95 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (77,119 ADSs* / 77,119 new share issue)
|
| | | | 27,015,756 | | | | | | 5,08 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (43,950 ADSs* / 43,950 new share issue)
|
| | | | 28,059,706 | | | | | | 5.19 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (21,136 ADSs* / 21,136 new share issue)
|
| | | | 28,080,842 | | | | | | 5.40 | | |
|
November 2023
|
| |
JonesTrading Sales Agreement (24,316 ADSs* / 24,316 new share issue)
|
| | | | 28,105,158 | | | | | | 5.61 | | |
|
December 2023
|
| |
JonesTrading Sales Agreement (65,724 ADSs* / 65,724 new share issue)
|
| | | | 28,170,882 | | | | | | 5.63 | | |
|
December 2023
|
| |
Capital Increase (PIPE) (9,726,898 ADSs* / 9,726,898
new share issue) |
| | | | 37,897,780 | | | | | | 3.71 | | |
|
January 2024
|
| | Cash Contribution (Nominal DKK1) | | | | | 37,906,996 | | | | | | 1.00 | | |
|
January 2024
|
| |
JonesTrading Sales Agreement (263,355 ADSs / 2,633,550 new share issue)**
|
| | | | 40,540,546 | | | | | | 6.73 | | |
|
February 2024
|
| |
Public offering (445,000 ADSs / 4,450,000 new share issue)**
|
| | | | 44,990,546 | | | | | | 2.76 | | |
|
February 2024
|
| |
Public offering (312,500 ADSs / 3,125,000 new share issue)**
|
| | | | 48,115,546 | | | | | | 2.74 | | |
|
February 2024
|
| | Cash contribution (Nominal DKK 1) | | | | | 50,090,546 | | | | | | 1.00 | | |
|
February 2024
|
| | Cash contribution (Nominal DKK 1) | | | | | 52,150,546 | | | | | | 1.00 | | |
|
April 2024
|
| | Cash contribution (Nominal DKK 1) | | | | | 54,110,546 | | | | | | 1.00 | | |
|
July 2024
|
| | Prefunded Warrant Exercise | | | | | 55,750,546 | | | | | | 1.00 | | |
|
August 2024
|
| |
JonesTrading Sales Agreement (1,000 ADSs** / 10,000 new share issue)
|
| | | | 55,760,546 | | | | | | 1.75 | | |
|
Date
|
| |
Transaction
|
| |
Share
Capital After Transaction |
| |
Price Per
Share (DKK) (Rounded) |
| ||||||
|
September 2024
|
| |
JonesTrading Sales Agreement (1,000 ADSs** / 10,000 new share issue)
|
| | | | 55,770,546 | | | | | | 1.67 | | |
|
September 2024
|
| |
JonesTrading Sales Agreement (1,000 ADSs** / 10,000 new share issue)
|
| | | | 55,780,546 | | | | | | 2.13 | | |
|
September 2024
|
| | Prefunded Warrant Exercise | | | | | 56,850,546 | | | | | | 1.00 | | |
|
September 2024
|
| |
JonesTrading Sales Agreement (31,618 ADSs** / 316,180 new share issue)
|
| | | | 57,166,726 | | | | | | 2.08 | | |
|
September 2024
|
| |
JonesTrading Sales Agreement (25,383 ADSs** / 253,830 new share issue)
|
| | | | 57,420,556 | | | | | | 2.08 | | |
|
October 2024
|
| | Prefunded Warrant Exercise | | | | | 58,660,556 | | | | | | 1.00 | | |
|
December 2024
|
| | Prefunded Warrant Exercise | | | | | 70,130,556 | | | | | | 1.00 | | |
|
January 2025
|
| | Prefunded Warrant Exercise | | | | | 78,640,556 | | | | | | 1.00 | | |
|
January 2025
|
| |
Reduction of share capital from DKK 1 to DKK 0.25 per share
|
| | | | 19,660,139 | | | | | | | | |
|
January 2025
|
| |
JonesTrading Sales Agreement (696,400 ADSs /
34,820,000 new share issue) |
| | | | 28,365,139 | | | | | | 1.02 | | |
|
January 2025
|
| |
Public Offering (3,997,361 ADSs /199,868,050 new share issue)
|
| | | | 78,332,151.50 | | | | | | 0.39 | | |
|
February 2025
|
| | Warrant exercise (investor warrants) | | | | | 78,957,151.50 | | | | | | 0.39 | | |
|
September 2025
|
| |
Jones Trading Sales Agreement (1,018,000 ADSs/50,900,000 new share issue)
|
| | | | 91,682,151.50 | | | | | | 0.56 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 97,108,426.50 | | | | | | 0.34 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 97.439.714 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 97.845.964 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 98.314.714 | | | | | | 0.39 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 98.783.464 | | | | | | 0.39 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 98.817.839 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 99.048.464 | | | | | | 0.38 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 99.554.714 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 101.143.314 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 101.174.564 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 102.512.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 102.612.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.080.814 | | | | | | 0.39 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.587.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.637.064 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.705.814 | | | | | | 0.35 | | |
|
October 2025
|
| | Warrant exercise (investor warrants) | | | | | 103.783.939 | | | | | | 0.35 | | |
|
November 2025
|
| | Warrant exercise (investor warrants) | | | | | 104.252.689 | | | | | | 0.35 | | |
|
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise Price
|
| |
Number of
Warrants |
| |||
|
December 19, 2016
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 758,448 | | |
|
December 10, 2017
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 632,700 | | |
|
December 19, 2017
|
| | Upon IPO Event | | |
December 31, 2036
|
| | DKK 1.0 | | | | | 141,804 | | |
|
December 17, 2020
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| | DKK 1.0 | | | | | 757,620 | | |
|
June 2021
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| | DKK 1.0 | | | | | 62,147 | | |
|
December 7, 2021
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 5.38
|
| | | | 523,599 | | |
|
March 11 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.96
|
| | | | 35,000 | | |
|
Grant Date
|
| |
Vesting Period
|
| |
Expiration Date
|
| |
Exercise
Price |
| |
Number of
warrants |
| |||
|
June 14, 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.83
|
| | | | 65,000 | | |
|
September 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.42
|
| | | | 11,000 | | |
|
December 2022
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 2.23
|
| | | | 380,612 | | |
|
March 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.90
|
| | | | 10,000 | | |
|
September 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 1.02
|
| | | | 100,000 | | |
|
December 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.75
|
| | | | 216,074 | | |
|
December 2023
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.75
|
| | | | 90,000 | | |
|
May 2024
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.40
|
| | | | 438,460 | | |
|
May 2024
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.40
|
| | | | 100,000 | | |
|
February 2025
|
| |
See vesting principles below
|
| |
December 31, 2031
|
| |
USD 0.07
|
| | | | 1,372,407 | | |
|
Exercised
|
| | | | | | | | | | | | | (811,196) | | |
|
Lapsed or annulled without
exercise |
| | | | | | | | | | | | | (603,290) | | |
|
Total issued and outstanding
as of November 4, 2025 |
| | | | | | | | | | | |
|
4,280,385
|
| |
|
Persons depositing or withdrawing shares or ADS holders must pay:
|
| |
For:
|
|
| $5.00 (or less) per 100 ADSs (or portion of 100 ADSs) | | |
Issuance of ADSs, including issuances resulting from a distribution of shares or rights or other property
Cancellation of ADSs for the purpose of withdrawal, including if the deposit agreement terminates
Any cash distribution to ADS holders
|
|
| $0.05 (or less) per ADS | | | | |
|
Persons depositing or withdrawing shares or ADS holders must pay:
|
| |
For:
|
|
| A fee equivalent to the fee that would be payable if securities distributed to you had been shares and the shares had been deposited for issuance of ADSs | | | Distribution of securities distributed to holders of deposited securities (including rights) that are distributed by the depositary to ADS holders | |
| $0.05 (or less) per ADS per calendar year | | | Depositary services | |
| Registration or transfer fees | | | Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares | |
| Expenses of the depositary | | | Cable and facsimile transmissions (when expressly provided in the deposit agreement) | |
| | | |
Converting foreign currency to United States dollars
|
|
| Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes | | | As necessary | |
| Any charges incurred by the depositary or its agents for servicing the deposited securities | | | As necessary | |
| |
SEC registration fee
|
| | | $ | 553 | | |
| |
Legal fees and expenses
|
| | | $ | 50,000 | | |
| |
Accounting fees and expenses
|
| | | $ | 20,000 | | |
| |
Miscellaneous expenses
|
| | | $ | 10,000 | | |
| |
Total
|
| | | $ | 80,553 | | |
Dr. Neergaards Vej 5F
2970 Hørsholm
Denmark
Tel:+ 45 53 53 18 50
769,000 AMERICAN DEPOSITARY SHARES
| |
Exhibit
Number |
| |
Exhibit Description
|
| |
Form
|
| |
Date
|
| |
Incorporated
by Reference Number |
| |
File
Number |
|
| | 3.1 | | |
Articles of Association currently in effect (including English translation)
|
| |
6-K
|
| |
11/18/2025
|
| |
1.1
|
| |
001-39950
|
|
| | 4.1 | | |
Form of Deposit Agreement among the Registrant, the depositary and holders and beneficial owners of the American Depositary Shares
|
| |
F-6
|
| |
01/12/2021
|
| |
1
|
| |
333-252038
|
|
| | 4.2 | | |
Form of Specimen American Depositary Receipt (included in Exhibit 4.1)
|
| | | | | | | | | | | | |
| | 5.1** | | | Form of Opinion of Mazanti-Andersen regarding the validity of the Ordinary Shares being registered | | | | | | | | | | | | | |
| | 8.1** | | |
Form of Tax Opinion of Mazanti-Andersen
|
| | | | | | | | | | | | |
| | 10.1 | | |
CAF®09b Supply, Patent Know How & Trademark License Agreement dated November 30, 2020, between Statens Serum Institut and Evaxion Biotech A/S
|
| |
F-1
|
| |
01/08/2021
|
| |
10.1
|
| |
333-251982
|
|
| | 10.2 | | |
Finance Contract between European Investment Bank and Evaxion Biotech A/S dated August 6, 2020
|
| |
F-1
|
| |
01/08/2021
|
| |
10.2
|
| |
333-251982
|
|
| | 10.3 | | |
Lease Agreement dated October 2, 2020 between Evaxion Biotech A/S and DTU Science Park A/S.
|
| |
F-1
|
| |
01/08/2021
|
| |
10.3
|
| |
333-251982
|
|
| |
Exhibit
Number |
| |
Exhibit Description
|
| |
Form
|
| |
Date
|
| |
Incorporated
by Reference Number |
| |
File
Number |
|
| | 10.4 | | | Clinical Trial Collaboration and Supply Agreement by and among Evaxion Biotech A/S, MSD International GmbH and MSD International Business GmbH, subsidiaries of Merck & Co., Inc., (known collectively as MSD outside the United States and Canada) (Incorporate by Reference to Exhibit 99.2 to Form 6-K filed with the Commission on October 25, 2021). | | |
6-K
|
| |
10/25/2021
|
| |
99.2
|
| |
001-39950
|
|
| | 10.5 | | |
Purchase Agreement dated June 7, 2022, between Evaxion Biotech A/S and Lincoln Park Capital Fund, LLC
|
| |
6-K
|
| |
06/07/2022
|
| |
10.1
|
| |
001-3950
|
|
| | 10.6 | | |
Registration Rights Agreement dated June 7, 2022, between Evaxion Biotech A/S and Lincoln Park Capital Fund, LLC
|
| |
6-K
|
| |
06/07/2022
|
| |
10.2
|
| |
001-3950
|
|
| | 10.7 | | |
Capital on DemandTM Sales Agreement dated October 3, 2022 between Evaxion Biotech A./S and JonesTrading Institutional Services LLC
|
| |
6-K
|
| |
10/04/2022
|
| |
1.1
|
| |
001-3950
|
|
| | 10.8 | | |
Agreement for the Issuance and Subscription of Notes
|
| |
6-K
|
| |
08/04/2023
|
| |
10.1
|
| |
001-39950
|
|
| | 10.9 | | |
Form of Securities Purchase Agreement
|
| |
6-K
|
| |
12/21/2023
|
| |
10.1
|
| |
001-39950
|
|
| | 10.10 | | |
Form of Investment Agreement
|
| |
6-K
|
| |
12/21/2023
|
| |
10.2
|
| |
001-39950
|
|
| | 10.11 | | |
Form of Registration Rights Agreement
|
| |
6-K
|
| |
12/21/2023
|
| |
10.3
|
| |
001-39950
|
|
| | 10.12 | | |
Form of Warrant Certificate
|
| |
6-K
|
| |
12/21/2023
|
| |
4.1
|
| |
001-39950
|
|
| | 10.13 | | |
Engagement Agreement, by and between the
Company and H.C. Wainwright & Co., LLC, dated as of September 27, 2023, as amended |
| |
F-1/A
|
| |
1/31/2024
|
| |
1.1
|
| |
333-276505
|
|
| | 10.14 | | |
Form of Placement Agent Warrant
|
| |
F-1/A
|
| |
1/30/2024
|
| |
4.6
|
| |
333-276505
|
|
| | 10.15 | | |
Form of Securities Purchase Agreement
|
| |
6-K
|
| |
02/05/2024
|
| |
99.1
|
| |
001-39950
|
|
| | 10.16 | | |
Form of Pre-Funded Warrant
|
| |
6-K
|
| |
02/05/2024
|
| |
99.2
|
| |
001-39950
|
|
| | 10.17 | | |
Form of Series A Ordinary Warrant
|
| |
6-K
|
| |
02/05/2024
|
| |
99.3
|
| |
001-39950
|
|
| | 10.18 | | |
Amendment to Series A Warrant
|
| |
6-K
|
| |
05/24/2024
|
| |
10.1
|
| |
001-39950
|
|
| | 10.19 | | |
Amendment to Warrant
|
| |
6-K
|
| |
06/24/2024
|
| |
10.1
|
| |
001-39950
|
|
| | 10.20 | | |
Co-Ownership Agreement
|
| |
6-K
|
| |
07/02/2024
|
| |
10.1
|
| |
001-39950
|
|
| | 10.21 | | |
License Agreement
|
| |
6-K
|
| |
07/02/2024
|
| |
10.1
|
| |
001-39950
|
|
| | 10.22 | | |
Form of Placement Agency Agreement
|
| |
F-1/A
|
| |
1/28/2025
|
| |
1.1
|
| |
333-283304
|
|
| | 10.23 | | |
Form of Pre-Funded Warrant
|
| |
F-1
|
| |
12/17/2024
|
| |
4.7
|
| |
333-283304
|
|
| | 10.24 | | |
Form of Ordinary Warrant
|
| |
F-1
|
| |
12/17/2024
|
| |
4.8
|
| |
333-283304
|
|
| | 10.25 | | |
Form of Securities Purchase Agreement
|
| |
F-1/A
|
| |
1/28/2025
|
| | | | |
333-283304
|
|
| | 10.26 | | |
Form of Debt Settlement Agreement
|
| |
6-K
|
| |
7/17/2025
|
| |
10.1
|
| |
001-39950
|
|
| | 10.27 | | |
Form of Warrant to Subscribe for Ordinary Shares
|
| |
6-K
|
| |
7/17/2025
|
| |
10.2
|
| |
001-39950
|
|
| | 10.28 | | |
Form of Amendment Agreement
|
| |
6-K
|
| |
7/17/2025
|
| |
10.3
|
| |
001-39950
|
|
| | 10.29 | | |
Form of Registration Rights Agreement
|
| |
6-K
|
| |
7/17/2025
|
| |
10.4
|
| |
001-39950
|
|
| |
Exhibit
Number |
| |
Exhibit Description
|
| |
Form
|
| |
Date
|
| |
Incorporated
by Reference Number |
| |
File
Number |
|
| | 21.1 | | |
List of Subsidiaries of the Registrant
|
| |
F-1/A
|
| |
11/03/2021
|
| |
21.1
|
| |
333-260493
|
|
| |
23.1**
|
| |
Consent of independent registered public accounting firm
|
| | | | | | | | | | | | |
| |
23.2**
|
| |
Consent of Mazanti-Andersen (included in Exhibit 5.1).
|
| | | | | | | | | | | | |
| |
24.1**
|
| | Power of Attorney (included on signature page to this registration statement). | | | | | | | | | | | | | |
| | 107** | | |
Filing Fee Table
|
| | | | | | | | | | | | |
Title: Interim Chief Executive Officer
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Birgitte Rønø
Birgitte Rønø
|
| | Interim Chief Executive Officer (Principal Executive Officer) | | |
November 21, 2025
|
|
| |
/s/ Thomas Schmidt
Thomas Schmidt
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
November 21, 2025
|
|
| |
/s/ Marianne Søgaard
Marianne Søgaard
|
| | Chairman of the Board of Directors | | |
November 21, 2025
|
|
| |
/s/ Roberto Prego
Roberto Prego
|
| | Director | | |
November 21, 2025
|
|
| |
/s/ Lars Holtug
Lars Holtug
|
| | Director | | |
November 21, 2025
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Lars Staal Wegner
Lars Staal Wegner
|
| | Director | | |
November 21, 2025
|
|
| |
/s/ Helen Tayton-Martin
|
| | Director | | |
November 21, 2025
|
|
Director